Akorn Completes 2014 Financial Statement Restatement and Reports Audited 2015 and Restated 2014 Results

Pharmaceutical Investing

– Sets Date for 2016 Annual Meeting – Affirms 2016 Net Revenue and Earnings per Share Guidance LAKE FOREST, Ill., May 10, 2016 (GLOBE NEWSWIRE) — Akorn, Inc. (Nasdaq:AKRX), a leading specialty generic pharmaceutical company, today announced that it has filed its Annual Report on Form 10-K for the fiscal year December 31, 2015 (“Form …

– Sets Date for 2016 Annual Meeting

– Affirms 2016 Net Revenue and Earnings per Share Guidance

LAKE FOREST, Ill., May 10, 2016 (GLOBE NEWSWIRE) — Akorn, Inc. (Nasdaq:AKRX), a leading specialty generic pharmaceutical company, today announced that it has filed its Annual Report on Form 10-K for the fiscal year December 31, 2015 (“Form 10-K”).  The Company is now up to date on filing its periodic reports with the Securities and Exchange Commission (the “SEC”).  The Company also announced plans to hold its 2016 annual meeting of shareholders on July 1, 2016.
The Company’s comprehensive Form 10-K filed today contains the following:

  • consolidated financial statements for the year ended December 31, 2015, and unaudited quarterly financial information for the quarters in 2015; and
  • consolidated restated financial statements for the year ended December 31, 2014 and unaudited restated quarterly financial information for the quarters in 2014.

Raj Rai, Akorn’s Chief Executive Officer, said, “The completion of the restatement of 2014 financial statements and the audit of the 2015 financial statements are important milestones for our Company.  This allows our Company to shift its focus on executing on the strategic objectives and growth opportunities.   I would like to thank the Akorn team members under the leadership of Duane Portwood and Randy Pollard for their perseverance and hard work throughout this process.”
Duane Portwood, Akorn’s Chief Financial Officer, added, “We filed our Annual Report on Form 10-K for 2015 and have scheduled our annual shareholders meeting for July 1, 2016, for compliance with the Listing Rules exception granted by the NASDAQ Listing Panel.  As we move forward in 2016, we look forward to completing the remediation of our internal control weaknesses while helping the Company execute on its strategic objectives and growth opportunities.”
Financial Restatement for the Year Ended December 31, 2014
As discussed in the Form 10-K, the Company identified accounting errors primarily associated with rebates and contractual allowances for 2014.  Net revenue for 2014 as previously reported of $593 million was overstated by $38 million and is now restated to be $555 million.  Income from continuing operations before income taxes for 2014 as previously reported of $59 million was overstated by $34 million and is now restated to be $25 million.
On May 7, 2016, the Audit Committee of the Board of Directors of Akorn, Inc., upon the recommendation of the Company’s management, concluded that the unaudited financial information for the quarterly period ended March 31, 2014 contained an error related to commitment fees incurred to consummate term loan debt.  Specifically, the fees were incorrectly expensed in the quarter rather than amortized over the life of the term loan debt.  Income from continuing operations before income taxes for the quarter ended March 31, 2014 as previously reported of $16 million is now restated to be $18 million.  The unaudited restated quarterly financial information for the quarter ended March 31, 2014 was included in the Form 10-K.
Key Financial Highlights for the Year Ended December 31, 2015
Revenues. Consolidated revenue for 2015 was $985 million, an increase of 77% over 2014 revenue of $555 million (as restated).
Gross Margin. Consolidated gross margin for 2015 was 60.5%, compared to 47.1% (as restated) for 2014.  Excluding $6.3 million in costs from amortization of inventory step up and other items, non-GAAP gross margin was 61.1%, up from 51.2% (as restated) in 2014.
EBITDA. Earnings before interest, taxes, depreciation and amortization was $370 million in 2015, compared to $119 million (as restated) in 2014.  Adjusted EBITDA, which is a non-GAAP measure used by management to evaluate the continuing operations of the Akorn business, was $460 million in 2015, compared to $182 million (as restated) in 2014.  A full reconciliation of adjusted EBITDA adjustments can be found at the end of this press release.
Net Income per Share. Fully diluted earnings per share (EPS) was $1.22 in 2015 compared to $0.13 (as restated) in 2014.  Including a net adjustment of $100 million to net income for non-GAAP items, adjusted fully diluted EPS was $2.02 in 2015.  Including a net adjustment of $64 million to net income, adjusted fully diluted EPS was $0.63 (as restated) for 2014.  Adjustments to net income in 2015 and 2014 included a number of items detailed at the end of this press release.  Please refer to this table for a full reconciliation of GAAP to non-GAAP items.
Annual Meeting
The Company plans to hold its 2016 annual meeting of shareholders on July 1, 2016, within the extension period through July 5, 2016 granted by the Listing Qualifications Panel of The NASDAQ Stock Market to satisfy proxy solicitation and annual meeting requirements.  Shareholders of record on May 11, 2016, the record date for the meeting, will be entitled to vote at the meeting. Qualified stockholder proposals (including proposals made pursuant to Rule 14a-18 under the Securities Exchange Act of 1934, as amended) to be presented at the Annual Meeting and included in the Company’s proxy statement and form of proxy relating to that meeting must be received by the Company at Company Headquarters, addressed to the corporate secretary, not later than the close of business on May 16, 2016. Such proposals must also comply with all applicable requirements, including applicable Louisiana law, the rules and regulations promulgated by the SEC, and the procedures set forth in the Company’s Amended and Restated Bylaws.
Earnings Guidance Affirmed for Full Year 2016
The Company is maintaining its full year 2016 financial guidance inclusive of net revenue of $1,060 – $1,080 million, GAAP diluted earnings per share of $1.56 – $1.66, and adjusted diluted earnings per share (non-GAAP) of $2.10 – $2.20.
Akorn’s guidance only contemplates launches of products approved by the U.S. Food and Drug Administration (“FDA”) as of May 10, 2016 along with the full year contribution of products launched in 2015.  Products that are not yet approved by the FDA are not included in Akorn’s 2016 financial guidance.  Other guidance assumptions are detailed in the Company’s March 22, 2016 press release.
2015 Form 10-K Conference Call and Webcast Details
Akorn’s management plans to hold a conference call with interested investors and analysts at 10:00 am ET on Tuesday, May 10, 2016 to discuss the Company’s audited 2015 and audited and restated 2014 results.  The dial-in number to access the call is (844)-249-9382 in the U.S. and Canada and (270) 823-1530 for international callers. The conference ID is 7498448. To access the live webcast, please go to Akorn’s Investor Relations website at https://investors.akorn.com.
A webcast replay of the conference call will be available shortly following the conclusion of the call and will be available for 90 days. To access the replay, please go to Akorn’s Investor Relations website at https://investors.akorn.com.
Non-GAAP Financial Measures
To supplement Akorn’s financial guidance presented in accordance with U.S. generally accepted accounting principles (GAAP), the Company uses the following non-GAAP (also referred to as “adjusted” or “non-GAAP adjusted”) financial measures in this press release and the accompanying tables:(i) EBITDA, (ii) adjusted EBITDA, (iii) adjusted net income, (iv) adjusted diluted earnings per share, (v) adjusted revenues, and (vi) adjusted gross margin. The Company believes that each of these non-GAAP financial measures is helpful in understanding the Company’s past financial performance and potential future results, particularly in light of the effect of various acquisition and divestiture transactions effected by the Company.  The non-GAAP financial measures are not meant to be considered in isolation or as a substitute for or superior to comparable GAAP measures.
Akorn’s management uses adjusted EBITDA, adjusted net income and adjusted diluted earnings per share in managing and analyzing its business and financial condition. Akorn’s management believes that the presentation of these and other non-GAAP financial measures provide investors greater transparency into Akorn’s ongoing results of operations allowing investors to better compare the Company’s results from period to period. The Company believes that adjusted gross margin, although a non-GAAP financial measure, is useful and meaningful to investors as a basis for making investment decisions. It provides investors with a supplemental way to understand the underlying operating performance of the Company.
Investors should note that these non-GAAP financial measures used to present financial guidance are not prepared under any comprehensive set of accounting rules or principles and do not reflect all of the amounts associated with the Company’s results of operations as determined in accordance with GAAP. Investors should also note that these non-GAAP financial measures have no standardized meaning prescribed by GAAP and, therefore, have limits in their usefulness to investors. In addition, from time-to-time in the future there may be other items that the Company may exclude for purposes of its non-GAAP financial measures; likewise, the Company may in the future cease to exclude items that it has historically excluded for purposes of its non-GAAP financial measures. Because of the non-standardized definitions, the non-GAAP financial measures as used by Akorn in this press release and the accompanying tables may be calculated differently from, and therefore may not be directly comparable to, similarly titled measures used by the Company’s competitors and other companies.
Set forth below is the definition of each non-GAAP financial measure as used by the Company in this press release and a full reconciliation of each non-GAAP financial measure to the most closely applicable GAAP financial measures is included herein.
EBITDA, as defined by the Company, represents net income before net interest expense, income tax expense, depreciation and amortization.
Adjusted EBITDA, as defined by the Company, is calculated as follows:
Net income, plus:

  • Interest income (expense), net
  • Provision for income taxes
  • Depreciation and amortization
  • Amortization of acquisition related inventory step-up
  • Non-cash expenses, such as share-based compensation expense, and amortization of deferred financing costs
  • Other adjustments, such as legal settlements, restatement expenses and various acquisition and disposition related expenses
  • Less gains (or plus losses) on foreign currency transactions

Adjusted EBITDA is deemed by the Company to be a useful performance indicator because it includes an add back of non-cash and non-recurring operating expenses which have little to no bearing on cash flows and may be subject to uncontrollable factors not reflective of the Company’s true operational performance.
Adjusted net income, as defined by the Company, is calculated as follows:
Net income, plus:

  • Intangible asset amortization
  • Non-cash expenses, such as non-cash interest, share-based compensation expense, and amortization of financing costs
  • Other adjustments, such as legal settlements, restatement expenses and various acquisition and disposition related expenses
  • Amortization of acquisition-related inventory step-up
  • Less gains (or plus losses) on foreign currency transactions
  • Less gains related to acquisitions and divestitures
  • Less an estimated tax provision, net of the benefit from utilizing net operating loss carry-forwards effected for the adjustments noted above

Adjusted diluted earnings per share is equal to adjusted net income divided by the actual or anticipated diluted share count for the applicable period. The Company believes that adjusted net income and adjusted diluted earnings per share are meaningful financial indicators, to both Company management and investors, in that they exclude non-cash income and expense items that have no impact on current or future cash flows, as well as other income and expense items that are not expected to recur and therefore are not reflective of continuing operating performance.
The shortcomings of non-GAAP financial measures as guidance or performance measures are that they provide a view of the Company’s results of operations without including all events during a period. For example, Adjusted EBITDA does not take into account the impact of capital expenditures on either the liquidity or the financial performance of the Company and likewise omits share-based compensation expenses, which may vary over time and may represent a material portion of overall compensation expense. Adjusted net income does not take into account non-cash expenses that reflect the amortization of past expenditures, or include share-based compensation, which is an important and material element of the Company’s compensation package for its directors, officers and other key employees. Due to the inherent limitations of non-GAAP financial measures, investors should consider non-GAAP measures only as a supplement to, not as a substitute for or as a superior measure to, measures of financial performance prepared in accordance with GAAP. Investors and other readers are encouraged to review the related GAAP financial measures and the reconciliation of non-GAAP measures to their most closely applicable GAAP measures as presented in this press release.
Forward Looking Statements
This press release includes statements that may constitute “forward looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on Akorn’s current expectations and projections about future trends, events and uncertainties.  Forward-looking statements may include, among others, statements concerning the expected completion of NASDAQ requirements to remain listed, the expected impact of the restatement on our financial our financial guidance, including projections of net revenue and earnings per share, the timing of filings, conference calls, our 2016 annual meeting, and other statements regarding Akorn’s goals and strategy. These statements are not historical facts. The words “plan,” “intend,” “will,” “anticipate,” “believe,” “estimate,” “potential,” “expect” and similar expressions are generally intended to identify forward-looking statements. Because such statements inherently involve risks and uncertainties, actual future results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to: the difficulty of predicting the impact of our restatement on our financial results, and the timing of the completion of the remaining NASDAQ requirements to remain listed on the NASDAQ Global Select Market; the difficulty of predicting the timing or outcome of product development efforts, including FDA and other regulatory agency approvals and actions, if any; the impact of competitive products and pricing; the susceptibility of our generic and off-patent pharmaceutical products to competition, substitution policies and reimbursement policies of the government; the timing and success of product launches; difficulties or delays in manufacturing; the availability and pricing of third party sourced products and materials; successful compliance with FDA and other governmental regulations; the continuing consolidation of our customer base, which could adversely affect sales of our products; our dependence on a small number of distributors, the loss of any of which could have a material adverse effect; changes in the laws and regulations and such other risks and uncertainties outlined in Akorn’s public filings with the SEC, including the Company’s Form 10-K for the fiscal year ended December 31, 2015.  Except as expressly required by law, Akorn disclaims any intent or obligation to update these forward-looking statements.
About Akorn:
Akorn, Inc. is a specialty generic pharmaceutical company engaged in the development, manufacture and marketing of multisource and branded pharmaceuticals. Akorn has manufacturing facilities located in Decatur, Illinois; Somerset, New Jersey; Amityville, New York; Hettlingen, Switzerland and Paonta Sahib, India that manufacture ophthalmic, injectable and specialty sterile and non-sterile pharmaceuticals. Additional information is available on Akorn’s website at www.akorn.com.
Additional Financial Tables and Supplemental Information Table of Contents:

As of and for the fiscal year ended December 31, 2015 and 2014, respectively:
Consolidated Balance Sheets
Consolidated Statements of Comprehensive Income
Reconciliation of Net Income to Non-GAAP Adjusted EBITDA
Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income and GAAP EPS to Non-GAAP EPS
Reconciliation of GAAP Gross Margin % to non-GAAP Gross Margin %
As of and for the quarter ended March 31, 2015 and 2014, respectively:
Condensed Consolidated Balance Sheets
Condensed Consolidated Statements of Comprehensive Income
Reconciliation of Net Income to Non-GAAP Adjusted EBITDA
Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income and GAAP EPS to Non-GAAP EPS
As of and for the quarter and year-to-date period ended June 30, 2015 and 2014, respectively:
Condensed Consolidated Balance Sheets
Condensed Consolidated Statements of Comprehensive Income
Reconciliation of Net Income to Non-GAAP Adjusted EBITDA
Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income and GAAP EPS to Non-GAAP EPS
As of and for the quarter and year-to-date period ended September 30, 2015 and 2014, respectively:
Condensed Consolidated Balance Sheets
Condensed Consolidated Statements of Comprehensive Income
Reconciliation of Net Income to Non-GAAP Adjusted EBITDA
Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income and GAAP EPS to Non-GAAP EPS
For the quarter ended December 31, 2015 and 2014, respectively:
Condensed Consolidated Statements of Comprehensive Income
Reconciliation of Net Income to Non-GAAP Adjusted EBITDA
Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income and GAAP EPS to Non-GAAP EPS
CONSOLIDATED BALANCE SHEETS
(In Thousands, Except Share Data)
December 31,
20152014
(as Restated)
ASSETS
CURRENT ASSETS
Cash and cash equivalents$346,266$70,679
Trade accounts receivable, net150,621187,545
Inventories, net185,316135,197
Deferred taxes, current43,02438,411
Available for sale security, current5,9417,268
Prepaid expenses and other current assets19,98837,061
TOTAL CURRENT ASSETS751,156476,161
PROPERTY, PLANT AND EQUIPMENT, NET179,614144,196
OTHER LONG-TERM ASSETS
Goodwill284,710285,283
Product licensing rights, net653,628704,791
Other intangibles, net211,361255,612
Deferred financing costs, net27,59123,704
Deferred taxes, non-current3,7572,084
Long-term investments129211
Other non-current assets7641,863
TOTAL OTHER LONG-TERM ASSETS1,181,9401,273,548
TOTAL ASSETS$2,112,710$1,893,905
LIABILITIES AND SHAREHOLDERS’ EQUITY
CURRENT LIABILITIES
Trade accounts payable$46,019$47,317
Purchase consideration payable, current4,96710,970
Income taxes payable23,670
Accrued royalties19,37813,204
Accrued compensation15,86613,467
Current maturities of long-term debt52,91510,450
Accrued administrative fees37,09440,870
Accrued expenses and other liabilities31,60314,576
TOTAL CURRENT LIABILITIES231,512150,854
LONG-TERM LIABILITIES
Long-term debt1,021,4881,114,481
Deferred tax liability, non-current231,382269,428
Lease incentive obligations and other long-term liabilities6,7632,836
TOTAL LONG-TERM LIABILITIES1,259,6331,386,745
TOTAL LIABILITIES1,491,1451,537,599
SHAREHOLDERS’ EQUITY
Common stock, no par value — 150,000,000 shares authorized; 119,427,471 and 111,734,901 shares issued and outstanding at December 31, 2015 and 2014458,659342,252
Retained earnings180,04829,250
Accumulated other comprehensive loss(17,142)(15,195)
TOTAL SHAREHOLDERS’ EQUITY621,565356,307
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY$2,112,710$1,893,905
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In Thousands, Except Per Share Data)
Year ended December 31,
2014
2015(as Restated)2013
REVENUES$985,076$555,048$317,711
Cost of sales (exclusive of amortization of intangibles, included within operating expenses below)389,064293,688145,807
GROSS PROFIT596,012261,360171,904
Selling, general and administrative expenses162,20592,95553,508
Acquisition-related costs1,84132,8402,912
Research and development expenses40,70731,25619,858
Amortization of intangibles66,27243,4937,422
Impairment of intangible assets30,376
TOTAL OPERATING EXPENSES301,401200,54483,700
OPERATING INCOME294,61160,81688,204
Amortization of deferred financing costs(4,283)(9,985)(842)
Interest expense, net(51,973)(35,657)(8,649)
Equity in earnings of unconsolidated joint venture80
Bargain purchase gain8493,707
Gain from product divestiture9,297
Other non-operating income (expense), net(7,048)871395
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES232,15625,34282,895
Income tax provision81,35810,95430,533
INCOME FROM CONTINUING OPERATIONS$150,798$14,388$52,362
Loss from discontinued operations, net of tax$$(504)$
CONSOLIDATED NET INCOME$150,798$13,884$52,362
CONSOLIDATED NET INCOME PER COMMON SHARE:
Income from continuing operations, basic$1.29$0.14$0.54
Loss from discontinued operations, basic$$(0.01)$
CONSOLIDATED NET INCOME, BASIC$1.29$0.13$0.54
Income from continuing operations, diluted$1.22$0.13$0.46
Loss from discontinued operations, diluted$$$
CONSOLIDATED NET INCOME, DILUTED$1.22$0.13$0.46
SHARES USED IN COMPUTING CONSOLIDATED NET INCOME PER COMMON
SHARE:
BASIC116,980103,48096,181
DILUTED125,762109,588113,898

FYE 2015 Reconciliation of Net Income to Non-GAAP Adjusted EBITDA:

TWELVE MONTHS ENDED
DECEMBER 31,
2015 2014
 (as Restated)
NET INCOME (LOSS) FROM CONTINUING OPERATIONS$  150,798$  14,388
ADJUSTMENTS TO ARRIVE AT EBITDA:
Depreciation expense$  19,939$  14,214
Amortization expense$  66,272$  43,493
Interest expense, net$  49,029$  30,786
Non-cash & convertible debt interest expense$  2,944$  4,871
Income tax provision (benefit)$  81,358$  10,954
EBITDA$  370,340$  118,706
NON-CASH AND OTHER NON-RECURRING INCOME AND EXPENSES
Acquisition-related expenses$  1,841$  32,840
Non-cash stock compensation expense$  13,198$  7,752
Restatement expense$  27,444$  –
Gain from foreign currency forward contracts$  –$  (689)
Accelerated write-off of plant costs$  –$  –
Bargain purchase gain$  (849)$  –
Amortization of unfavorable contract liability$  –$  –
Gain from product divestiture$  369$  (9,297)
Amortization of inventory gross-up$  4,681$  20,798
Debt financing costs$  4,283$  9,985
Other costs associated with acquisitions$  460$  1,400
Equity in earnings of unconsolidated JV$  –$  –
Loss on Impairment$  33,003$  –
Accelerated depreciation on plant assets$  –$  949
Litigation settlement$  5,569$  –
ADJUSTED EBITDA$  460,339$  182,444

FYE 2015 Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income and GAAP EPS to Non-GAAP EPS:

TWELVE MONTHS ENDED
December 31,
20152014
(as Restated)
   
NET INCOME FROM CONTINUING OPERATIONS$150,798$14,388
INCOME TAX PROVISION81,35810,954
INCOME BEFORE INCOME TAXES232,15625,342
ADJUSTMENTS TO ARRIVE AT ADJUSTED NET INCOME:
Acquisition-related expenses1,84132,840
Restatement expenses27,444
Non-cash stock compensation expense13,1987,752
Non-cash interest expense2,9444,871
Amortization expense66,27243,493
Gain from foreign currency forward contracts(689)
Gain from product divestitures369(9,297)
Bargain purchase gain(849)
Other costs associated with dispositions4601,400
Amortization of inventory gross-up4,68120,798
Debt financing costs4,2839,985
Loss on impairment33,003
Accelerated depreciation on plant assets949
Litigation settlement5,569
ADJUSTED INCOME BEFORE INCOME TAX391,371137,444
ADJUSTED INCOME TAX PROVISION137,15559,411
ADJUSTED NET INCOME254,21678,033
ADJUSTED NET INCOME PER DILUTED SHARE (1)$2.02$0.63

 

(1) Twelve months ended December 31, 2014 adjusted net income per diluted share was calculated using diluted shares of approximately 123.1 million, which includes the previously anti-dilutive effect of convertible debt shares.

 
FYE 2015 Reconciliation of GAAP Gross Margin % to non-GAAP Gross Margin %:

Twelve Months Ended Twelve Months Ended
December 31, 2015 December 31, 2014 (as Restated)
In thousands USD, except per share amountsGAAPAdjustments Adjusted
NON-GAAP
 GAAPAdjustments Adjusted
NON-GAAP
Revenues$985,076$985,076$555,048$555,048
Cost of sales (exclusive of amortization of intangibles included below)389,064(6,275)a382,789293,688(22,871)a270,817
GROSS PROFIT596,0126,275602,287261,36022,871284,231
Gross Margin60.5%61.1%47.1%51.2%
a – Amortization of inventory step-up, stock-based compensation expense, and accelerated depreciation on plant assets (2014).
QUARTERLY CONSOLIDATED BALANCE SHEETS
(In Thousands)
March 31, 2015
(Unaudited)
 December 31, 2014 (As restated)
ASSETS
CURRENT ASSETS
Cash and cash equivalents$123,532$70,679
Trade accounts receivable, net190,710187,545
Inventories, net149,403135,197
Deferred taxes, current39,56438,411
Available for sale security, current5,5587,268
Prepaid expenses and other current assets35,11837,061
TOTAL CURRENT ASSETS543,885476,161
PROPERTY, PLANT AND EQUIPMENT, NET175,991144,196
OTHER LONG-TERM ASSETS
Goodwill285,674285,283
Product licensing rights, net689,490704,791
Other intangibles, net254,590255,612
Deferred financing costs, net22,68723,704
Deferred taxes, non-current2,6432,084
Long-term investments129211
Other non-current assets1,2481,863
TOTAL OTHER LONG-TERM ASSETS1,256,4621,273,548
TOTAL ASSETS$1,976,338$1,893,905
LIABILITIES AND SHAREHOLDERS’ EQUITY
CURRENT LIABILITIES
Trade accounts payable$57,971$47,317
Purchase consideration payable, current12,36710,970
Income taxes payable
Accrued royalties13,94813,204
Accrued compensation8,37513,467
Current maturities of long-term debt10,45010,450
Accrued administrative fees36,31240,870
Accrued expenses and other liabilities14,42814,576
TOTAL CURRENT LIABILITIES153,851150,854
LONG-TERM LIABILITIES
Long-term debt1,110,4581,114,481
Deferred tax liability, non-current263,466269,428
Lease incentive obligations and other long-term liabilities6,3882,836
TOTAL LONG-TERM LIABILITIES1,380,3121,386,745
TOTAL LIABILITIES1,534,1631,537,599
SHAREHOLDERS’ EQUITY
Common stock, no par value — 150,000,000 shares authorized; 114,332,873 and 111,734,901 shares issued and outstanding at March 31, 2015 and December 31, 2014, respectively388,475342,252
Warrants to acquire common stock
Retained earnings66,78829,250
Accumulated other comprehensive loss(13,088)(15,195)
TOTAL SHAREHOLDERS’ EQUITY442,175356,307
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY$1,976,338$1,893,905
QUARTERLY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In Thousands, Except Share Data)
(Unaudited)
First QuarterFirst Quarter
(as Restated)
20152014
Revenues$227,378$90,622
Cost of sales (exclusive of amortization of intangibles included below)97,21540,966
GROSS PROFIT130,16349,656
Selling, general and administrative expenses29,98616,586
Acquisition-related costs1,257454
Research and development expenses9,2764,419
Amortization of intangibles16,3774,757
TOTAL OPERATING EXPENSES56,89626,216
OPERATING INCOME73,26723,440
Amortization of deferred financing costs(996)(4,251)
Interest expense, net(13,480)(2,161)
Gain from product divestiture
Bargain purchase gain849
Other non-operating income (expense), net(1,312)567
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES58,32817,595
Income tax provision (benefit)20,7908,101
INCOME (LOSS) FROM CONTINUING OPERATIONS$37,538$9,494
(Loss) from discontinued operations, net of tax
NET INCOME (LOSS)$37,538$9,494
NET INCOME (LOSS) PER SHARE:
Income (loss) from continuing operations, basic$0.33$0.10
(Loss) from discontinued operations, basic$$
NET INCOME (LOSS), BASIC$0.33$0.10
Income (loss) from continuing operations, diluted$0.31$0.08
(Loss) from discontinued operations, diluted$$
NET INCOME (LOSS), DILUTED$0.31$0.08
SHARES USED IN COMPUTING NET INCOME (LOSS) PER SHARE:
BASIC113,35296,633
DILUTED125,377116,884

Quarter ended March 31, 2015 Reconciliation of Net Income to Non-GAAP Adjusted EBITDA:

THREE MONTHS ENDED
MARCH 31,
2015 2014
(as Restated)
NET INCOME (LOSS) FROM CONTINUING OPERATIONS$37,538$9,494
ADJUSTMENTS TO ARRIVE AT EBITDA:
Depreciation expense$5,018$1,917
Amortization expense$16,377$4,757
Interest expense, net$12,302$912
Non-cash interest expense$1,178$1,249
Income tax provision (benefit)$20,790$8,101
EBITDA$93,203$26,430
NON-CASH AND OTHER NON-RECURRING INCOME AND EXPENSES
Acquisition-related expenses$1,257$454
Non-cash stock compensation expense$2,974$1,282
Restatement Expense$200
Gain from foreign currency forward contracts$$(579)
Accelerated Write-off of plant costs$$
Bargain purchase gain$(849)$
Amortization of unfavorable contract liability$
Gain from product divestiture$144$
Amortization of inventory gross-up$4,681$
Debt financing costs$996$4,251
Other costs associated with acquisitions$$
Equity in earnings of Unconsolidated JV$$
Loss on Impairment$$
Accelerated depreciation on plant assets$$
Litigation settlement$1,300$
ADJUSTED EBITDA$103,906$31,838

Quarter ended March 31, 2015 Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income and GAAP EPS to Non-GAAP EPS:

THREE MONTHS ENDED
March 31,
20152014
(as Restated)
   
NET INCOME FROM CONTINUING OPERATIONS$37,538$9,494
INCOME TAX PROVISION20,7908,101
INCOME BEFORE INCOME TAXES58,32817,595
ADJUSTMENTS TO ARRIVE AT ADJUSTED NET INCOME:
Acquisition-related expenses1,257454
Restatement expenses200
Non-cash stock compensation expense2,9741,282
Non-cash interest expense1,1781,249
Amortization expense16,3774,757
Gain from foreign currency forward contracts(579)
Gain from product divestitures144
Bargain purchase gain(849)
Other costs associated with dispositions
Amortization of inventory gross-up4,681
Debt financing costs9964,251
Loss on impairment
Accelerated depreciation on plant assets
Litigation settlement1,300
ADJUSTED INCOME BEFORE INCOME TAX86,58629,009
ADJUSTED INCOME TAX PROVISION30,34312,540
ADJUSTED NET INCOME56,24316,469
ADJUSTED NET INCOME PER DILUTED SHARE$0.45$0.14
AKORN, INC.
QUARTERLY CONSOLIDATED BALANCE SHEETS
(In Thousands, Except Share Data)
June 30, 2015
(Unaudited)
 December 31, 2014
(As restated)
ASSETS
CURRENT ASSETS
Cash and cash equivalents$257,090$70,679
Trade accounts receivable, net130,812187,545
Inventories, net156,315135,197
Deferred taxes, current40,71738,411
Available for sale security, current5,6327,268
Prepaid expenses and other current assets16,44737,061
TOTAL CURRENT ASSETS607,013476,161
PROPERTY, PLANT AND EQUIPMENT, NET179,239144,196
OTHER LONG-TERM ASSETS
Goodwill285,356285,283
Product licensing rights, net674,687704,791
Other intangibles, net251,283255,612
Deferred financing costs, net22,61223,704
Deferred taxes, non-current2,9822,084
Long-term investments130211
Other non-current assets1,2821,863
TOTAL OTHER LONG-TERM ASSETS1,238,3321,273,548
TOTAL ASSETS$2,024,584$1,893,905
LIABILITIES AND SHAREHOLDERS’ EQUITY
CURRENT LIABILITIES
Trade accounts payable$45,536$47,317
Purchase consideration payable, current4,90410,970
Income taxes payable3,525
Accrued royalties13,71613,204
Accrued compensation11,28613,467
Current maturities of long-term debt53,97110,450
Accrued administrative fees45,22940,870
Accrued expenses and other liabilities20,81314,576
TOTAL CURRENT LIABILITIES198,980150,854
LONG-TERM LIABILITIES
Long-term debt1,026,7131,114,481
Deferred tax liability, non-current256,035269,428
Lease incentive obligations and other long-term liabilities6,9102,836
TOTAL LONG-TERM LIABILITIES1,289,6581,386,745
TOTAL LIABILITIES1,488,6381,537,599
SHAREHOLDERS’ EQUITY
Common stock, no par value — 150,000,000 shares authorized; 119,199,049 and 111,734,901shares issued and outstanding at June 30, 2015 and December 31, 2014, respectively449,742342,252
Warrants to acquire common stock
Retained earnings99,29629,250
Accumulated other comprehensive loss(13,092)(15,195)
TOTAL SHAREHOLDERS’ EQUITY535,946356,307
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY$2,024,584$1,893,905
QUARTERLY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In Thousands, Except Share Data)
(Unaudited)
Second QuarterSecond Quarter YTD -Second Quarter YTD – Second Quarter
20152014
(as Restated)
 2015 2014
(as Restated)
Revenues$220,920$133,872$448,298$224,494
Cost of sales (exclusive of amortization of intangibles included below)92,51373,000189,728113,967
GROSS PROFIT128,40760,871258,570110,527
Selling, general and administrative expenses35,20821,16865,19437,754
Acquisition-related costs22520,9401,48221,394
Research and development expenses10,5889,58819,86414,007
Amortization of intangibles16,2848,43932,66113,196
TOTAL OPERATING EXPENSES62,30560,135119,20186,351
OPERATING INCOME66,102736139,36924,176
Amortization of deferred financing costs(1,026)(2,346)(2,022)(6,597)
Interest expense, net(13,235)(7,917)(26,715)(10,076)
Gain from product divestiture8,4908,490
Bargain purchase gain849
Other non-operating income (expense), net(1,483)(214)(2,795)351
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES50,358(1,251)108,68616,344
Income tax provision (benefit)17,850(499)38,6407,602
INCOME (LOSS) FROM CONTINUING OPERATIONS$32,508$(752)$70,046$8,742
(Loss) from discontinued operations, net of tax$$(504)$$(504)
NET INCOME (LOSS)$32,508$(1,256)$70,046$8,238
NET INCOME (LOSS) PER SHARE:
Income (loss) from continuing operations, basic$0.28$(0.01)$0.61$0.09
(Loss) from discontinued operations, basic$$$$(0.01)
NET INCOME (LOSS), BASIC$0.28$(0.01)$0.61$0.08
Income (loss) from continuing operations, diluted$0.27$(0.01)$0.57$0.07
(Loss) from discontinued operations, diluted$$$$
NET INCOME (LOSS), DILUTED$0.27$(0.01)$0.57$0.07
SHARES USED IN COMPUTING NET INCOME (LOSS) PER SHARE:
BASIC115,808103,183114,58799,926
DILUTED125,919103,183125,650117,576

Quarter ended June 30, 2015 Reconciliation of Net Income to Non-GAAP Adjusted EBITDA:

THREE MONTHS ENDED
JUNE 30,
2015 2014
(as Restated)
NET INCOME (LOSS) FROM CONTINUING OPERATIONS$32,508$(752)
ADJUSTMENTS TO ARRIVE AT EBITDA:
Depreciation expense$4,285$3,557
Amortization expense$16,284$8,439
Interest expense, net$12,373$6,511
Non-cash interest expense$862$1,406
Income tax provision (benefit)$17,850$(499)
EBITDA$84,162$18,662
NON-CASH AND OTHER NON-RECURRING INCOME AND EXPENSES
Acquisition-related expenses$225$20,940
Non-cash stock compensation expense$3,157$1,992
Restatement Expense$5,101$
Gain from foreign currency forward contracts$$(125)
Accelerated Write-off of plant costs$$
Bargain purchase gain$$
Amortization of unfavorable contract liability$$
Gain from product divestiture$215$(8,490)
Amortization of inventory gross-up$$3,559
Debt financing costs$1,026$2,346
Other costs associated with acquisitions$$1,400
Equity in earnings of Unconsolidated JV$$
Loss on Impairment$2,627$
Accelerated depreciation on plant assets$$
Litigation settlement$$
ADJUSTED EBITDA$96,513$40,284

Quarter ended June 30, 2015 Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income and GAAP EPS to Non-GAAP EPS:

THREE MONTHS ENDED
June 30,
20152014
(as Restated)
   
NET INCOME FROM CONTINUING OPERATIONS$32,508$(752)
INCOME TAX PROVISION17,850(499)
INCOME BEFORE INCOME TAXES50,358(1,251)
ADJUSTMENTS TO ARRIVE AT ADJUSTED NET INCOME:
Acquisition-related expenses22520,940
Restatement expenses5,101
Non-cash stock compensation expense3,1571,992
Non-cash interest expense8621,406
Amortization expense16,2848,439
Gain from foreign currency forward contracts(125)
Gain from product divestitures215(8,490)
Bargain purchase gain
Other costs associated with dispositions1,400
Amortization of inventory gross-up3,559
Debt financing costs1,0262,346
Loss on impairment2,627
Accelerated depreciation on plant assets
Litigation settlement
ADJUSTED INCOME BEFORE INCOME TAX79,85530,216
ADJUSTED INCOME TAX PROVISION27,98513,170
ADJUSTED NET INCOME51,87017,046
ADJUSTED NET INCOME PER DILUTED SHARE$0.41$0.14
QUARTERLY CONSOLIDATED BALANCE SHEETS
(In Thousands, Except Share Data)
September 30, 2015
(Unaudited)
 December 31, 2014
(As restated)
ASSETS
CURRENT ASSETS
Cash and cash equivalents$314,465$70,679
Trade accounts receivable, net138,920187,545
Inventories, net175,851135,197
Deferred taxes, current41,87138,411
Available for sale security, current5,6377,268
Prepaid expenses and other current assets22,10237,061
TOTAL CURRENT ASSETS698,846476,161
PROPERTY, PLANT AND EQUIPMENT, NET177,433144,196
OTHER LONG-TERM ASSETS
Goodwill284,708285,283
Product licensing rights, net699,443704,791
Other intangibles, net212,360255,612
Deferred financing costs, net24,26323,704
Deferred taxes, non-current3,3372,084
Long-term investments129211
Other non-current assets7481,863
TOTAL OTHER LONG-TERM ASSETS1,224,9881,273,548
TOTAL ASSETS$2,101,267$1,893,905
LIABILITIES AND SHAREHOLDERS’ EQUITY
CURRENT LIABILITIES
Trade accounts payable$57,765$47,317
Purchase consideration payable, current4,93610,970
Income taxes payable15,489
Accrued royalties14,45213,204
Accrued compensation15,95813,467
Current maturities of long-term debt53,45010,450
Accrued administrative fees46,92940,870
Accrued expenses and other liabilities28,76714,576
TOTAL CURRENT LIABILITIES237,746150,854
LONG-TERM LIABILITIES
Long-term debt1,024,1001,114,481
Deferred tax liability, non-current248,279269,428
Lease incentive obligations and other long-term liabilities6,6402,836
TOTAL LONG-TERM LIABILITIES1,279,0191,386,745
TOTAL LIABILITIES1,516,7651,537,599
SHAREHOLDERS’ EQUITY
Common stock, no par value — 150,000,000 shares authorized; 119,313,203 and 111,734,901 shares issued and outstanding at September 30, 2015 and December 31, 2014, respectively453,940342,252
Warrants to acquire common stock
Retained earnings147,26329,250
Accumulated other comprehensive loss(16,701)(15,195)
TOTAL SHAREHOLDERS’ EQUITY584,502356,307
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY$2,101,2671,893,905
QUARTERLY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In Thousands, Except Share Data)
(Unaudited)
Third QuarterThird Quarter YTD -Third Quarter YTD – Third Quarter
20152014
(as Restated)
 2015 2014
(as Restated)
Revenues$256,801$127,698$705,099$352,192
Cost of sales (exclusive of amortization of intangibles included below)93,78982,198283,517196,165
GROSS PROFIT163,01245,500421,582156,027
Selling, general and administrative expenses45,03126,799110,22564,553
Acquisition-related costs2308,1591,71229,553
Research and development expenses10,4398,75830,30322,765
Amortization of intangibles16,54513,81449,20627,010
TOTAL OPERATING EXPENSES72,24557,530191,446143,881
OPERATING INCOME (LOSS)90,767(12,030)230,13612,146
Amortization of deferred financing costs(1,086)(2,272)(3,108)(8,869)
Interest expense, net(12,652)(11,804)(39,367)(21,880)
Gain from product divestiture8479,337
Bargain purchase gain849
Other non-operating income (expense), net(3,014)1,012(5,809)1,363
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES74,015(24,247)182,701(7,903)
Income tax provision (benefit)26,048(11,914)64,688(4,312)
INCOME (LOSS) FROM CONTINUING OPERATIONS$47,967$(12,333)$118,013$(3,591)
(Loss) from discontinued operations, net of tax$$$$(504)
NET INCOME (LOSS)$47,967$(12,333)$118,013$(4,095)
NET INCOME (LOSS) PER SHARE:
Income (loss) from continuing operations, basic$0.40$(0.12)$1.02$(0.04)
(Loss) from discontinued operations, basic$$$$
NET INCOME (LOSS), BASIC$0.40$(0.12)$1.02$(0.04)
Income (loss) from continuing operations, diluted$0.39$(0.12)$0.96$(0.04)
(Loss) from discontinued operations, diluted$$$$
NET INCOME (LOSS), DILUTED$0.39$(0.12)$0.96$(0.04)
SHARES USED IN COMPUTING NET INCOME (LOSS) PER SHARE:
BASIC119,260105,438116,162101,784
DILUTED125,891105,438125,738101,784

Quarter ended September 30, 2015 Reconciliation of Net Income to Non-GAAP Adjusted EBITDA:

THREE MONTHS ENDED
SEPTEMBER 30,
2015 2014
(as Restated)
NET INCOME (LOSS) FROM CONTINUING OPERATIONS$47,967$(12,333)
ADJUSTMENTS TO ARRIVE AT EBITDA:
Depreciation expense$5,145$4,972
Amortization expense$16,545$13,814
Interest expense, net$12,201$10,505
Non-cash interest expense$451$1,299
Income tax provision (benefit)$26,048$(11,914)
EBITDA$108,357$6,343
NON-CASH AND OTHER NON-RECURRING INCOME AND EXPENSES
Acquisition-related expenses$230$8,159
Non-cash stock compensation expense$3,341$1,790
Restatement Expense$9,571$
Gain from foreign currency forward contracts$$15
Accelerated Write-off of plant costs$$
Bargain purchase gain$$
Amortization of unfavorable contract liability$$
Gain from product divestiture$11$(847)
Amortization of inventory gross-up$$6,285
Debt financing costs$1,086$2,272
Other costs associated with acquisitions$$
Equity in earnings of Unconsolidated JV$$
Loss on Impairment$$
Accelerated depreciation on plant assets$$949
Litigation settlement$2,750$
ADJUSTED EBITDA$125,346$24,966

Quarter ended September 30, 2015 Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income and GAAP EPS to Non-GAAP EPS:

THREE MONTHS ENDED
September 30,
20152014
(as Restated)
   
NET INCOME FROM CONTINUING OPERATIONS$47,967$(12,333)
INCOME TAX PROVISION26,048(11,914)
INCOME BEFORE INCOME TAXES74,015(24,247)
ADJUSTMENTS TO ARRIVE AT ADJUSTED NET INCOME:
Acquisition-related expenses2308,159
Restatement expenses9,571
Non-cash stock compensation expense3,3411,790
Non-cash interest expense4511,299
Amortization expense16,54513,814
Gain from foreign currency forward contracts15
Gain from product divestitures11(847)
Bargain purchase gain
Other costs associated with dispositions
Amortization of inventory gross-up6,285
Debt financing costs1,0862,272
Loss on impairment
Accelerated depreciation on plant assets949
Litigation settlement2,750
ADJUSTED INCOME BEFORE INCOME TAX108,0009,489
ADJUSTED INCOME TAX PROVISION37,9063,992
ADJUSTED NET INCOME70,0945,497
ADJUSTED NET INCOME PER DILUTED SHARE$0.56$0.05
QUARTERLY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In Thousands, Except Share Data)
(Unaudited)
Fourth QuarterFourth Quarter 
20152014
(As restated)
 
Revenues$279,977$202,856
Cost of sales (exclusive of amortization of intangibles included below)105,54797,523
GROSS PROFIT174,430105,333
Selling, general and administrative expenses51,98028,402
Acquisition-related costs1293,287
Research and development expenses10,4048,491
Amortization of intangibles17,06616,483
Intangible impairment30,376
TOTAL OPERATING EXPENSES109,95556,663
OPERATING INCOME64,47548,670
Amortization of deferred financing costs(1,175)(1,116)
Interest expense, net(12,606)(13,777)
Gain (loss) from product divestiture(40)
Other non-operating income (expense), net(1,239)(492)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES49,45533,245
Income tax provision (benefit)16,67015,266
INCOME (LOSS) FROM CONTINUING OPERATIONS$32,785$17,979
(Loss) from discontinued operations, net of tax$$
NET INCOME (LOSS)$32,785$17,979
NET INCOME (LOSS) PER SHARE:
Income (loss) from continuing operations, basic$0.27$0.17
(Loss) from discontinued operations, basic$$
NET INCOME (LOSS), BASIC$0.27$0.17
Income (loss) from continuing operations, diluted$0.27$0.16
(Loss) from discontinued operations, diluted$$
NET INCOME (LOSS), DILUTED$0.27$0.16
SHARES USED IN COMPUTING NET INCOME (LOSS) PER SHARE:
BASIC119,390108,515
DILUTED125,698124,491

Quarter ended December 31, 2015 Reconciliation of Net Income to Non-GAAP Adjusted EBITDA:

THREE MONTHS ENDED
DECEMBER 31,
2015 2014
(as Restated)
NET INCOME (LOSS) FROM CONTINUING OPERATIONS$  32,785$  17,979
ADJUSTMENTS TO ARRIVE AT EBITDA:
Depreciation expense$  5,491$  3,768
Amortization expense$  17,066$  16,483
Interest expense, net$  12,153$  12,860
Non-cash interest expense$  453$  917
Income tax provision (benefit)$  16,670$  15,267
EBITDA$  84,618$  67,274
NON-CASH AND OTHER NON-RECURRING INCOME AND EXPENSES
Acquisition-related expenses$  129$  3,287
Non-cash stock compensation expense$  3,726$  2,688
Restatement Expense$  12,572$  –
Gain from foreign currency forward contracts$  –$  –
Accelerated Write-off of plant costs$  –$  –
Bargain purchase gain$  –$  –
Amortization of unfavorable contract liability$  –$  –
Gain from product divestiture$  –$  40
Amortization of inventory gross-up$  –$  10,954
Debt financing costs$  1,175$  1,115
Other costs associated with acquisitions$  460$  –
Equity in earnings of Unconsolidated JV$  –$  –
Loss on Impairment$  30,376$  –
Accelerated depreciation on plant assets$  –$  –
Litigation settlement$  1,519$  –
ADJUSTED EBITDA$  134,575$  85,358

Quarter ended December 31, 2015 Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income and GAAP EPS to Non-GAAP EPS:

THREE MONTHS ENDED
December 31,
20152014
(as Restated)
   
NET INCOME FROM CONTINUING OPERATIONS$32,785$17,979
INCOME TAX PROVISION16,67015,267
INCOME BEFORE INCOME TAXES49,45533,246
ADJUSTMENTS TO ARRIVE AT ADJUSTED NET INCOME:
Acquisition-related expenses1293,287
Restatement expenses12,572
Non-cash stock compensation expense3,7262,688
Non-cash interest expense453917
Amortization expense17,06616,483
Gain from foreign currency forward contracts
Gain from product divestitures40
Bargain purchase gain
Other costs associated with dispositions460
Amortization of inventory gross-up10,954
Debt financing costs1,1751,115
Loss on impairment30,376
Accelerated depreciation on plant assets
Litigation settlement1,519
ADJUSTED INCOME BEFORE INCOME TAX116,93168,730
ADJUSTED INCOME TAX PROVISION40,92129,709
ADJUSTED NET INCOME76,01039,021
ADJUSTED NET INCOME PER DILUTED SHARE$0.60$0.31
Investors/Media:
Stephanie Carrington
ICR, Inc.
(646) 277-1282
Stephanie.carrington@icrinc.com
The Conversation (0)
×